Paying users zone. Data is covered by hidden.

  • Get to Cisco Systems Inc. for $19.99, or

  • get to whole website for at least 3 months from $49.99.

Microsoft Excel LibreOffice Calc


Present Value of Free Cash Flow to the Firm (FCFF)

Difficulty: Intermediate

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.


Intrinsic Stock Value (Valuation Summary)

Cisco Systems Inc., free cash flow to the firm (FCFF) forecast

USD $ in millions, except per share data

Microsoft Excel LibreOffice Calc
Year Value FCFFt or Terminal value (TVt) Calculation Present value at hidden%
01 FCFF0 hidden
1 FCFF1 hidden = hidden × (1 + hidden%) hidden
2 FCFF2 hidden = hidden × (1 + hidden%) hidden
3 FCFF3 hidden = hidden × (1 + hidden%) hidden
4 FCFF4 hidden = hidden × (1 + hidden%) hidden
5 FCFF5 hidden = hidden × (1 + hidden%) hidden
5 Terminal value (TV5) hidden = hidden × (1 + hidden%) ÷ (hidden% – hidden%) hidden
Intrinsic value of Cisco's capital hidden
Less: Debt (fair value) hidden
Intrinsic value of Cisco's common stock hidden
Intrinsic value of Cisco's common stock (per share) $hidden
Current share price $hidden

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Weighted Average Cost of Capital (WACC)

Cisco Systems Inc., cost of capital

Microsoft Excel LibreOffice Calc
Value1 Weight Required rate of return2 Calculation
Equity (fair value) hidden hidden hidden%
Debt (fair value) hidden hidden hidden% = hidden% × (1 – hidden%)

1 USD $ in millions

   Equity (fair value) = No. shares of common stock outstanding × Current share price
= hidden × $hidden = $hidden

   Debt (fair value). See Details »

2 Required rate of return on equity is estimated by using CAPM. See Details »

   Required rate of return on debt. See Details »

   Required rate of return on debt is after tax.

   Estimated (average) effective income tax rate
= (hidden% + hidden% + hidden% + hidden% + hidden% + hidden%) ÷ 6 = hidden%

WACC = hidden%


FCFF Growth Rate (g)

FCFF growth rate (g) implied by PRAT model

Cisco Systems Inc., PRAT model

Microsoft Excel LibreOffice Calc
Average Jul 28, 2018 Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013
Selected Financial Data (USD $ in millions)
Interest expense hidden hidden hidden hidden hidden hidden
Net income hidden hidden hidden hidden hidden hidden
Effective income tax rate (EITR)1 hidden% hidden% hidden% hidden% hidden% hidden%
Interest expense, after tax2 hidden hidden hidden hidden hidden hidden
Add: Cash dividends declared hidden hidden hidden hidden hidden hidden
Interest expense (after tax) and dividends hidden hidden hidden hidden hidden hidden
EBIT(1 – EITR)3 hidden hidden hidden hidden hidden hidden
Short-term debt hidden hidden hidden hidden hidden hidden
Long-term debt, excluding current portion hidden hidden hidden hidden hidden hidden
Total Cisco shareholders' equity hidden hidden hidden hidden hidden hidden
Total capital hidden hidden hidden hidden hidden hidden
Ratios
Retention rate (RR)4 hidden hidden hidden hidden hidden hidden
Return on invested capital (ROIC)5 hidden% hidden% hidden% hidden% hidden% hidden%
Averages
RR hidden
ROIC hidden%
Growth rate of FCFF (g)6 hidden%

2018 Calculations

2 Interest expense, after tax = Interest expense × (1 – EITR)
= hidden × (1 – hidden%) = hidden

3 EBIT(1 – EITR) = Net income + Interest expense, after tax
= hidden + hidden = hidden

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [hiddenhidden] ÷ hidden = hidden

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × hidden ÷ hidden = hidden%

6 g = RR × ROIC
= hidden × hidden% = hidden%


FCFF growth rate (g) implied by single-stage model

g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × (hidden × hidden% – hidden) ÷ (hidden + hidden) = hidden%

where:
Total capital, fair value0 = current fair value of Cisco's debt and equity (USD $ in millions)
FCFF0 = last year Cisco's free cash flow to the firm (USD $ in millions)
WACC = weighted average cost of Cisco's capital


FCFF growth rate (g) forecast

Cisco Systems Inc., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1 hidden%
2 g2 hidden%
3 g3 hidden%
4 g4 hidden%
5 and thereafter g5 hidden%

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= hidden% + (hidden% – hidden%) × (2 – 1) ÷ (5 – 1) = hidden%

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= hidden% + (hidden% – hidden%) × (3 – 1) ÷ (5 – 1) = hidden%

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= hidden% + (hidden% – hidden%) × (4 – 1) ÷ (5 – 1) = hidden%